2024-04-22  10:00:00 PM Chg. +0.2100 Volume Bid10:29:32 AM Ask10:29:32 AM Market Capitalization Dividend Y. P/E Ratio
14.2600USD +1.49% 406,482
Turnover: 4.16 mill.
5.7200Bid Size: 100 22.8100Ask Size: 200 1.45 bill.USD - -

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  650.4350   665.7550   724.2040   724.2040   807.6670
Intangible Assets
  281.3070   239.9180   288.0370   288.0370   236.7110
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,647.1860   1,618.1340   1,830.5480   1,830.5480   1,893.9760
Inventories
  115.6510   127.6120   170.6390   170.6390   213.0750
Accounts Receivable
  381.1050   386.3470   473.2250   473.2250   413.5570
Cash and Cash Equivalents
  451.5650   537.6780   402.7490   402.7490   450.2080
Current Assets
  1,248.7580   1,407.4130   1,493.0560   1,493.0560   1,429.6870
Total Assets
  2,895.9440   3,025.5470   3,323.6040   3,323.6040   3,323.6630

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  327.1020   361.4840   361.7880   361.7880   334.6090
Long-term debt
  842.8530   927.8180   879.4070   879.4070   914.3360
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,451.9350   1,570.1300   1,788.0250   1,788.0250   1,812.6240
Share Capital
  .1070   .1080   .1100   -   .1110
Total Equity
  1,444.0090   1,455.4170   1,535.5790   1,535.5790   1,511.0390
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,895.9440   3,025.5470   3,323.6040   3,323.6040   3,323.6630

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  2,105.3220   2,248.7400   2,495.0460   2,495.0460   2,232.5670
Depreciation (total)
  166.1290   127.3310   133.9070   133.9070   160.7310
Operating Result
  28.0920   125.9910   210.4080   210.4080   42.3160
Interest Income
  -73.1560   -45.4750   -45.5170   -45.5170   -48.1240
Income Before Taxes
  -46.2770   70.0530   182.8630   182.8630   .2970
Income Taxes
  29.8910   -15.6390   -88.2800   -88.2800   -19.0150
Minority Interests Profit
  -   -   -   -   -
Net Income
  177.5350   54.4140   94.5830   94.5830   -18.7180

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  1.6700   0.5100   0.9300   0.9300   -0.1800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  287.1760   176.6320   272.8730   272.8730   187.2840
Cash Flow from Investing Activities
  404.2920   -84.1430   -395.4580   -395.4580   -92.0300
Cash Flow from Financing
  -642.3060   -7.2320   -11.3110   -11.3110   -47.6730
Decrease / Increase in Cash
  51.4110   86.1130   -134.9290   -134.9290   47.4590
Employees
  -   -   -   -   -